[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.96%
YoY- -45.99%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 290,016 296,776 254,011 238,865 225,514 208,192 302,893 -2.85%
PBT 5,888 8,128 6,785 6,113 5,506 1,132 -995 -
Tax -1,350 -2,012 -1,096 -433 -1,864 -848 357 -
NP 4,538 6,116 5,689 5,680 3,642 284 -638 -
-
NP to SH 4,538 6,116 5,689 5,680 3,642 284 -638 -
-
Tax Rate 22.93% 24.75% 16.15% 7.08% 33.85% 74.91% - -
Total Cost 285,478 290,660 248,322 233,185 221,872 207,908 303,531 -4.00%
-
Net Worth 187,324 195,079 193,161 191,832 188,697 201,639 199,375 -4.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,787 - 13,230 17,639 26,391 56,799 16,614 12.34%
Div Payout % 436.05% - 232.56% 310.56% 724.64% 20,000.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 187,324 195,079 193,161 191,832 188,697 201,639 199,375 -4.06%
NOSH 131,918 131,810 132,302 132,298 131,956 141,999 132,916 -0.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.56% 2.06% 2.24% 2.38% 1.61% 0.14% -0.21% -
ROE 2.42% 3.14% 2.95% 2.96% 1.93% 0.14% -0.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 219.84 225.15 191.99 180.55 170.90 146.61 227.88 -2.36%
EPS 3.44 4.64 4.30 4.29 2.76 0.20 -0.48 -
DPS 15.00 0.00 10.00 13.33 20.00 40.00 12.50 12.91%
NAPS 1.42 1.48 1.46 1.45 1.43 1.42 1.50 -3.58%
Adjusted Per Share Value based on latest NOSH - 132,554
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 215.90 220.93 189.09 177.82 167.88 154.98 225.48 -2.85%
EPS 3.38 4.55 4.24 4.23 2.71 0.21 -0.47 -
DPS 14.73 0.00 9.85 13.13 19.65 42.28 12.37 12.33%
NAPS 1.3945 1.4522 1.438 1.4281 1.4047 1.5011 1.4842 -4.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.92 0.97 1.08 1.06 0.95 0.80 -
P/RPS 0.42 0.41 0.51 0.60 0.62 0.65 0.35 12.91%
P/EPS 27.03 19.83 22.56 25.16 38.41 475.00 -166.67 -
EY 3.70 5.04 4.43 3.98 2.60 0.21 -0.60 -
DY 16.13 0.00 10.31 12.35 18.87 42.11 15.63 2.11%
P/NAPS 0.65 0.62 0.66 0.74 0.74 0.67 0.53 14.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 25/05/10 23/02/10 26/11/09 25/08/09 25/05/09 -
Price 0.91 0.92 0.92 1.02 1.09 1.00 0.91 -
P/RPS 0.41 0.41 0.48 0.56 0.64 0.68 0.40 1.65%
P/EPS 26.45 19.83 21.40 23.76 39.49 500.00 -189.58 -
EY 3.78 5.04 4.67 4.21 2.53 0.20 -0.53 -
DY 16.48 0.00 10.87 13.07 18.35 40.00 13.74 12.87%
P/NAPS 0.64 0.62 0.63 0.70 0.76 0.70 0.61 3.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment